|
|
Payment Schedule |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASPIAN DOUBLE DELUXE |
Built-up: +
4250 sft., Land: +
4659 sft. |
|
|
Category: Double Deluxe, Type: BX-6.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i) |
18-Month Pay Scheme (Early Bird's Rate) |
|
|
|
|
|
|
Mode |
Deed Money |
Booking money |
Balance |
1st Instt |
2nd Instt |
- - - |
16th Instt |
17th Instt |
Payable Tk. |
add/ded |
|
100% |
n/a |
n/a |
n/a |
n/a |
n/a |
- - - |
n/a |
n/a |
n/a |
n/a |
|
90% |
a |
23,101,666 |
2,566,852 |
76,160 |
76,160 |
- - - |
76,160 |
76,160 |
24,396,386 |
(1,272,132) |
|
80% |
a |
20,534,814 |
5,133,704 |
237,841 |
237,841 |
- - - |
237,841 |
237,841 |
24,578,119 |
(1,090,399) |
|
75% |
a |
19,251,388 |
6,417,129 |
318,682 |
318,682 |
- - - |
318,682 |
318,682 |
24,668,985 |
(999,532) |
|
70% |
a |
17,967,962 |
7,700,555 |
399,523 |
399,523 |
- - - |
399,523 |
399,523 |
24,759,852 |
(908,666) |
|
60% |
a |
15,401,111 |
10,267,407 |
561,204 |
561,204 |
- - - |
561,204 |
561,204 |
24,941,585 |
(726,932) |
|
50% |
a |
12,834,259 |
12,834,259 |
722,886 |
722,886 |
- - - |
722,886 |
722,886 |
25,123,318 |
(545,199) |
|
40% |
a |
10,267,407 |
15,401,111 |
884,567 |
884,567 |
- - - |
884,567 |
884,567 |
25,305,051 |
(363,466) |
|
30% |
a |
7,700,555 |
17,967,962 |
1,046,249 |
1,046,249 |
- - - |
1,046,249 |
1,046,249 |
25,486,784 |
(181,733) |
|
25% |
a |
6,417,129 |
19,251,388 |
1,127,090 |
1,127,090 |
- - - |
1,127,090 |
1,127,090 |
25,577,651 |
(90,867) |
|
20% |
25,668,518 |
5,133,704 |
20,534,814 |
1,207,930 |
1,207,930 |
- - - |
1,207,930 |
1,207,930 |
25,668,518 |
0 |
|
15% |
a |
3,850,278 |
21,818,240 |
1,288,771 |
1,288,771 |
- - - |
1,288,771 |
1,288,771 |
25,759,384 |
90,867 |
|
10% |
a |
2,566,852 |
23,101,666 |
1,369,612 |
1,369,612 |
- - - |
1,369,612 |
1,369,612 |
25,850,251 |
181,733 |
|
|
|
|
|
|
|
|
|
|
|
|
|
ii) |
20-Month Pay Scheme (Early Breeze Rate) |
|
Mode |
Deed Money |
Booking money |
Balance |
1st Instt |
2nd Instt |
- - - |
18th Instt |
19th Instt |
Payable Tk. |
add/ded |
|
100% |
n/a |
n/a |
n/a |
n/a |
n/a |
- - - |
n/a |
n/a |
n/a |
n/a |
|
90% |
a |
23,381,519 |
2,597,947 |
61,120 |
61,120 |
- - - |
61,120 |
61,120 |
24,542,801 |
(1,436,664) |
|
80% |
a |
20,783,573 |
5,195,893 |
208,656 |
208,656 |
- - - |
208,656 |
208,656 |
24,748,039 |
(1,231,427) |
|
75% |
a |
19,484,599 |
6,494,866 |
282,424 |
282,424 |
- - - |
282,424 |
282,424 |
24,850,658 |
(1,128,808) |
|
70% |
a |
18,185,626 |
7,793,840 |
356,192 |
356,192 |
- - - |
356,192 |
356,192 |
24,953,277 |
(1,026,189) |
|
60% |
a |
15,587,679 |
10,391,786 |
503,728 |
503,728 |
- - - |
503,728 |
503,728 |
25,158,515 |
(820,951) |
|
50% |
a |
12,989,733 |
12,989,733 |
651,264 |
651,264 |
- - - |
651,264 |
651,264 |
25,363,752 |
(615,713) |
|
40% |
a |
10,391,786 |
15,587,679 |
798,800 |
798,800 |
- - - |
798,800 |
798,800 |
25,568,990 |
(410,476) |
|
30% |
a |
7,793,840 |
18,185,626 |
946,336 |
946,336 |
- - - |
946,336 |
946,336 |
25,774,228 |
(205,238) |
|
25% |
a |
6,494,866 |
19,484,599 |
1,020,104 |
1,020,104 |
- - - |
1,020,104 |
1,020,104 |
25,876,847 |
(102,619) |
|
20% |
25,979,466 |
5,195,893 |
20,783,573 |
1,093,872 |
1,093,872 |
- - - |
1,093,872 |
1,093,872 |
25,979,466 |
0 |
|
15% |
a |
3,896,920 |
22,082,546 |
1,167,640 |
1,167,640 |
- - - |
1,167,640 |
1,167,640 |
26,082,085 |
102,619 |
|
10% |
a |
2,597,947 |
23,381,519 |
1,241,408 |
1,241,408 |
- - - |
1,241,408 |
1,241,408 |
26,184,703 |
205,238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
iii) |
24-Month Pay Scheme (Standard) |
|
Mode |
Deed Money |
Booking money |
Balance |
1st Instt |
2nd Instt |
- - - |
22nd Instt |
23rd Instt |
Payable Tk. |
add/ded |
|
100% |
a |
26,599,500 |
0 |
(88,634) |
(88,634) |
- - - |
(88,634) |
(88,634) |
24,560,914 |
(2,038,586) |
|
90% |
a |
23,939,550 |
2,659,950 |
38,095 |
38,095 |
- - - |
38,095 |
38,095 |
24,815,738 |
(1,783,762) |
|
80% |
a |
21,279,600 |
5,319,900 |
164,824 |
164,824 |
- - - |
164,824 |
164,824 |
25,070,561 |
(1,528,939) |
|
75% |
a |
19,949,625 |
6,649,875 |
228,189 |
228,189 |
- - - |
228,189 |
228,189 |
25,197,972 |
(1,401,528) |
|
70% |
a |
18,619,650 |
7,979,850 |
291,554 |
291,554 |
- - - |
291,554 |
291,554 |
25,325,384 |
(1,274,116) |
|
60% |
a |
15,959,700 |
10,639,800 |
418,283 |
418,283 |
- - - |
418,283 |
418,283 |
25,580,207 |
(1,019,293) |
|
50% |
a |
13,299,750 |
13,299,750 |
545,012 |
545,012 |
- - - |
545,012 |
545,012 |
25,835,030 |
(764,470) |
|
40% |
a |
10,639,800 |
15,959,700 |
671,741 |
671,741 |
- - - |
671,741 |
671,741 |
26,089,854 |
(509,646) |
|
30% |
a |
7,979,850 |
18,619,650 |
798,471 |
798,471 |
- - - |
798,471 |
798,471 |
26,344,677 |
(254,823) |
|
25% |
a |
6,649,875 |
19,949,625 |
861,835 |
861,835 |
- - - |
861,835 |
861,835 |
26,472,088 |
(127,412) |
|
20% |
26,599,500 |
5,319,900 |
21,279,600 |
925,200 |
925,200 |
- - - |
925,200 |
925,200 |
26,599,500 |
0 |
|
15% |
a |
3,989,925 |
22,609,575 |
988,565 |
988,565 |
- - - |
988,565 |
988,565 |
26,726,912 |
127,412 |
|
10% |
a |
2,659,950 |
23,939,550 |
1,051,929 |
1,051,929 |
- - - |
1,051,929 |
1,051,929 |
26,854,323 |
254,823 |
|
|
|
|
|
|
|
|
|
|
|
|
|
iv) |
30-Month Pay Scheme (Extended) |
|
Mode |
Deed Money |
Booking money |
Balance |
1st Instt |
2nd Instt |
- - - |
28th Instt |
29th Instt |
Payable Tk. |
add/ded |
|
100% |
n/a |
n/a |
n/a |
n/a |
n/a |
- - - |
n/a |
n/a |
n/a |
n/a |
|
90% |
n/a |
n/a |
n/a |
n/a |
n/a |
- - - |
n/a |
n/a |
n/a |
n/a |
|
80% |
a |
22,024,386 |
5,506,097 |
121,058 |
121,058 |
- - - |
121,058 |
121,058 |
25,535,073 |
(1,995,409) |
|
75% |
a |
20,647,862 |
6,882,621 |
174,258 |
174,258 |
- - - |
174,258 |
174,258 |
25,701,357 |
(1,829,125) |
|
70% |
a |
19,271,338 |
8,259,145 |
227,459 |
227,459 |
- - - |
227,459 |
227,459 |
25,867,641 |
(1,662,841) |
|
60% |
a |
16,518,290 |
11,012,193 |
333,859 |
333,859 |
- - - |
333,859 |
333,859 |
26,200,210 |
(1,330,273) |
|
50% |
a |
13,765,241 |
13,765,241 |
440,260 |
440,260 |
- - - |
440,260 |
440,260 |
26,532,778 |
(997,705) |
|
40% |
a |
11,012,193 |
16,518,290 |
546,660 |
546,660 |
- - - |
546,660 |
546,660 |
26,865,346 |
(665,136) |
|
30% |
a |
8,259,145 |
19,271,338 |
653,061 |
653,061 |
- - - |
653,061 |
653,061 |
27,197,914 |
(332,568) |
|
25% |
a |
6,882,621 |
20,647,862 |
706,261 |
706,261 |
- - - |
706,261 |
706,261 |
27,364,198 |
(166,284) |
|
20% |
27,530,483 |
5,506,097 |
22,024,386 |
759,462 |
759,462 |
- - - |
759,462 |
759,462 |
27,530,483 |
0 |
|
15% |
a |
4,129,572 |
23,400,910 |
812,662 |
812,662 |
- - - |
812,662 |
812,662 |
27,696,767 |
166,284 |
|
10% |
a |
2,753,048 |
24,777,434 |
865,862 |
865,862 |
- - - |
865,862 |
865,862 |
27,863,051 |
332,568 |
|